楼价

HK$

按揭成数

HK$

年期

年

利率

进阶计算 -

每月其他還款

HK$

每月收入

HK$

计算

进阶计算 - 年利率递增计算

利率范围

厘

递增

厘

年利率递增表

全期置业总支出 HK$58,334,460

每月供款
$113,118

首期

$15,560,000

总贷款额

$23,340,000

總利息

$17,382,210

印花税

$1,653,250

其他

$399,000

置业成本总预算

HK$17,612,250

$226,234

置业成本总预算

HK$17,612,250

首期

$15,560,000
印花税

$1,653,250
- AVD
  
  $1,653,250
律师费

$ 10,000
代理佣金

$389,000
按揭保险费

不适用

$226,234

详细供款表重置

免责声明

以上资讯仅供模拟性参考。本网页的隐含值数据均属假设的及不适用於个别情况。阁下使用及依赖该等数据前请先谘询有关财务顾问。本网页的数据结果只作模拟性参考，其准确性不被保证。

笋盘推介

KOL实拍

西贡夏威夷花园

thumb_up

海景洋房

实

2,075 呎

@19,181

建

2,535 呎

@15,700

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

售$3,980 万

实

2,075 呎

@19,181

建

2,535 呎

@15,700

售$3,980 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

VR实景

沙田玖珑山 ^^豪宅地王覆式^^连花园

thumb_up

玖珑山 ^^豪宅地王覆式^^连花园

实

2,049 呎

@19,278

hotel_class 楼王 flight_takeoff 移民急让 price_change 蚀让盘

售$3,950 万

实

2,049 呎

@19,278

售$3,950 万

hotel_class 楼王 flight_takeoff 移民急让 price_change 蚀让盘

西贡银线湾别墅

thumb_up

海景别墅

实

1,449 呎

@27,467

建

1,800 呎

@22,111

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$3,980 万

实

1,449 呎

@27,467

建

1,800 呎

@22,111

售$3,980 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

VR实景

清水湾公司转让*北水南山全独立

thumb_up

永久海景入契大花园

实

2,100 呎

@18,571

建

2,100 呎

@18,571

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$3,900 万

实

2,100 呎

@18,571

建

2,100 呎

@18,571

售$3,900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

西贡逸珑园

thumb_up

西贡罕有特色天池4房

实

1,540 呎

@24,675

local_fire_department 至HIT real_estate_agent 罕有放盘

售$3,800 万

实

1,540 呎

@24,675

售$3,800 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡西沙小筑

thumb_up

deluxe detached house

实

1,519 呎

@25,016

建

1,994 呎

@19,057

local_fire_department 至HIT

售$3,800 万

实

1,519 呎

@25,016

建

1,994 呎

@19,057

售$3,800 万

local_fire_department 至HIT

西贡傲泷

thumb_up

傲泷第06座

实

1,837 呎

@20,686

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

售$3,800 万

实

1,837 呎

@20,686

售$3,800 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

KOL实拍

西贡爱琴居

thumb_up

醉人海景别墅

实

1,773 呎

@21,997

建

2,291 呎

@17,023

local_fire_department 至HIT

售$3,900 万

实

1,773 呎

@21,997

建

2,291 呎

@17,023

售$3,900 万

local_fire_department 至HIT

清水湾银林阁

thumb_up

清水湾别墅屋

实

2,222 呎

@17,948

建

2,450 呎

@16,278

local_offer 低水笋价

售$3,988 万

实

2,222 呎

@17,948

建

2,450 呎

@16,278

售$3,988 万

local_offer 低水笋价

西贡匡湖居大花园大船位!!

thumb_up

东南迷人湖景罕有放售!!

实

1,373 呎

@28,405

建

1,885 呎

@20,690

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

售$3,900 万

实

1,373 呎

@28,405

建

1,885 呎

@20,690

售$3,900 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

西贡傲泷

thumb_up

傲泷

实

1,523 呎

@26,133

售$3,980 万

实

1,523 呎

@26,133

售$3,980 万

西贡匡湖居

thumb_up

匡湖居

实

1,576 呎

@24,112

建

2,215 呎

@17,156

local_fire_department 至HIT

售$3,800 万

实

1,576 呎

@24,112

建

2,215 呎

@17,156

售$3,800 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$139,689	$107,339	$87,962	$75,071
1.500	$144,881	$112,626	$93,345	$80,551
2.000	$150,195	$118,073	$98,928	$86,269
2.500	$155,629	$123,679	$104,707	$92,221
3.000	$161,182	$129,443	$110,681	$98,402
3.500	$166,854	$135,363	$116,846	$104,807
4.000	$172,643	$141,436	$123,197	$111,429
4.125	$174,109	$142,978	$124,814	$113,117
4.500	$178,549	$147,660	$129,731	$118,260
5.000	$184,571	$154,034	$136,443	$125,294
5.500	$190,707	$160,553	$143,328	$132,522
6.000	$196,956	$167,215	$150,380	$139,935

每月供款$113,118

年期

30年

贷款金额

$23,340,000

總利息

$17,382,210

总贷款连利息

$40,722,210

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$80,231	$32,886	$113,117	$23,307,114
2	$80,118	$32,999	$113,117	$23,274,115
3	$80,005	$33,112	$113,117	$23,241,002
4	$79,891	$33,226	$113,117	$23,207,776
5	$79,777	$33,341	$113,117	$23,174,436
6	$79,662	$33,455	$113,117	$23,140,981
7	$79,547	$33,570	$113,117	$23,107,410
8	$79,432	$33,686	$113,117	$23,073,725
9	$79,316	$33,801	$113,117	$23,039,924
10	$79,200	$33,918	$113,117	$23,006,006
11	$79,083	$34,034	$113,117	$22,971,972
12	$78,966	$34,151	$113,117	$22,937,821

第1年供款共

$1,357,407

第1年利息

$955,228

第1年共還本金

$402,179

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$78,849	$34,268	$113,117	$22,903,552
14	$78,731	$34,386	$113,117	$22,869,166
15	$78,613	$34,504	$113,117	$22,834,662
16	$78,494	$34,623	$113,117	$22,800,039
17	$78,375	$34,742	$113,117	$22,765,296
18	$78,256	$34,862	$113,117	$22,730,435
19	$78,136	$34,981	$113,117	$22,695,453
20	$78,016	$35,102	$113,117	$22,660,352
21	$77,895	$35,222	$113,117	$22,625,130
22	$77,774	$35,343	$113,117	$22,589,786
23	$77,652	$35,465	$113,117	$22,554,321
24	$77,530	$35,587	$113,117	$22,518,735

第2年供款共

$1,357,407

第2年利息

$938,321

第2年共還本金

$419,086

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$77,408	$35,709	$113,117	$22,483,025
26	$77,285	$35,832	$113,117	$22,447,194
27	$77,162	$35,955	$113,117	$22,411,239
28	$77,039	$36,079	$113,117	$22,375,160
29	$76,915	$36,203	$113,117	$22,338,957
30	$76,790	$36,327	$113,117	$22,302,630
31	$76,665	$36,452	$113,117	$22,266,178
32	$76,540	$36,577	$113,117	$22,229,601
33	$76,414	$36,703	$113,117	$22,192,898
34	$76,288	$36,829	$113,117	$22,156,069
35	$76,161	$36,956	$113,117	$22,119,113
36	$76,034	$37,083	$113,117	$22,082,030

第3年供款共

$1,357,407

第3年利息

$920,703

第3年共還本金

$436,704

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$75,907	$37,210	$113,117	$22,044,820
38	$75,779	$37,338	$113,117	$22,007,482
39	$75,651	$37,467	$113,117	$21,970,015
40	$75,522	$37,595	$113,117	$21,932,420
41	$75,393	$37,725	$113,117	$21,894,695
42	$75,263	$37,854	$113,117	$21,856,841
43	$75,133	$37,984	$113,117	$21,818,857
44	$75,002	$38,115	$113,117	$21,780,742
45	$74,871	$38,246	$113,117	$21,742,496
46	$74,740	$38,377	$113,117	$21,704,119
47	$74,608	$38,509	$113,117	$21,665,609
48	$74,476	$38,642	$113,117	$21,626,968

第4年供款共

$1,357,407

第4年利息

$902,344

第4年共還本金

$455,063

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$74,343	$38,775	$113,117	$21,588,193
50	$74,209	$38,908	$113,117	$21,549,285
51	$74,076	$39,042	$113,117	$21,510,244
52	$73,941	$39,176	$113,117	$21,471,068
53	$73,807	$39,310	$113,117	$21,431,757
54	$73,672	$39,446	$113,117	$21,392,312
55	$73,536	$39,581	$113,117	$21,352,731
56	$73,400	$39,717	$113,117	$21,313,013
57	$73,263	$39,854	$113,117	$21,273,160
58	$73,126	$39,991	$113,117	$21,233,169
59	$72,989	$40,128	$113,117	$21,193,041
60	$72,851	$40,266	$113,117	$21,152,774

第5年供款共

$1,357,407

第5年利息

$883,214

第5年共還本金

$474,193

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$72,713	$40,405	$113,117	$21,112,370
62	$72,574	$40,543	$113,117	$21,071,826
63	$72,434	$40,683	$113,117	$21,031,144
64	$72,295	$40,823	$113,117	$20,990,321
65	$72,154	$40,963	$113,117	$20,949,358
66	$72,013	$41,104	$113,117	$20,908,254
67	$71,872	$41,245	$113,117	$20,867,009
68	$71,730	$41,387	$113,117	$20,825,622
69	$71,588	$41,529	$113,117	$20,784,093
70	$71,445	$41,672	$113,117	$20,742,421
71	$71,302	$41,815	$113,117	$20,700,606
72	$71,158	$41,959	$113,117	$20,658,647

第6年供款共

$1,357,407

第6年利息

$863,279

第6年共還本金

$494,128

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$71,014	$42,103	$113,117	$20,616,544
74	$70,869	$42,248	$113,117	$20,574,296
75	$70,724	$42,393	$113,117	$20,531,903
76	$70,578	$42,539	$113,117	$20,489,364
77	$70,432	$42,685	$113,117	$20,446,679
78	$70,285	$42,832	$113,117	$20,403,847
79	$70,138	$42,979	$113,117	$20,360,868
80	$69,990	$43,127	$113,117	$20,317,741
81	$69,842	$43,275	$113,117	$20,274,466
82	$69,693	$43,424	$113,117	$20,231,042
83	$69,544	$43,573	$113,117	$20,187,469
84	$69,394	$43,723	$113,117	$20,143,747

第7年供款共

$1,357,407

第7年利息

$842,507

第7年共還本金

$514,900

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$69,244	$43,873	$113,117	$20,099,873
86	$69,093	$44,024	$113,117	$20,055,849
87	$68,942	$44,175	$113,117	$20,011,674
88	$68,790	$44,327	$113,117	$19,967,347
89	$68,638	$44,479	$113,117	$19,922,868
90	$68,485	$44,632	$113,117	$19,878,235
91	$68,331	$44,786	$113,117	$19,833,449
92	$68,177	$44,940	$113,117	$19,788,510
93	$68,023	$45,094	$113,117	$19,743,415
94	$67,868	$45,249	$113,117	$19,698,166
95	$67,712	$45,405	$113,117	$19,652,761
96	$67,556	$45,561	$113,117	$19,607,200

第8年供款共

$1,357,407

第8年利息

$820,861

第8年共還本金

$536,546

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$67,400	$45,717	$113,117	$19,561,483
98	$67,243	$45,875	$113,117	$19,515,608
99	$67,085	$46,032	$113,117	$19,469,576
100	$66,927	$46,191	$113,117	$19,423,385
101	$66,768	$46,349	$113,117	$19,377,036
102	$66,609	$46,509	$113,117	$19,330,527
103	$66,449	$46,669	$113,117	$19,283,859
104	$66,288	$46,829	$113,117	$19,237,030
105	$66,127	$46,990	$113,117	$19,190,040
106	$65,966	$47,151	$113,117	$19,142,888
107	$65,804	$47,314	$113,117	$19,095,575
108	$65,641	$47,476	$113,117	$19,048,099

第9年供款共

$1,357,407

第9年利息

$798,305

第9年共還本金

$559,102

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$65,478	$47,639	$113,117	$19,000,459
110	$65,314	$47,803	$113,117	$18,952,656
111	$65,150	$47,967	$113,117	$18,904,688
112	$64,985	$48,132	$113,117	$18,856,556
113	$64,819	$48,298	$113,117	$18,808,258
114	$64,653	$48,464	$113,117	$18,759,794
115	$64,487	$48,630	$113,117	$18,711,164
116	$64,320	$48,798	$113,117	$18,662,366
117	$64,152	$48,965	$113,117	$18,613,401
118	$63,984	$49,134	$113,117	$18,564,267
119	$63,815	$49,303	$113,117	$18,514,965
120	$63,645	$49,472	$113,117	$18,465,493

第10年供款共

$1,357,407

第10年利息

$774,801

第10年共還本金

$582,606

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$63,475	$49,642	$113,117	$18,415,851
122	$63,304	$49,813	$113,117	$18,366,038
123	$63,133	$49,984	$113,117	$18,316,054
124	$62,961	$50,156	$113,117	$18,265,898
125	$62,789	$50,328	$113,117	$18,215,570
126	$62,616	$50,501	$113,117	$18,165,069
127	$62,442	$50,675	$113,117	$18,114,394
128	$62,268	$50,849	$113,117	$18,063,545
129	$62,093	$51,024	$113,117	$18,012,521
130	$61,918	$51,199	$113,117	$17,961,322
131	$61,742	$51,375	$113,117	$17,909,946
132	$61,565	$51,552	$113,117	$17,858,395

第11年供款共

$1,357,407

第11年利息

$750,309

第11年共還本金

$607,098

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$61,388	$51,729	$113,117	$17,806,666
134	$61,210	$51,907	$113,117	$17,754,759
135	$61,032	$52,085	$113,117	$17,702,674
136	$60,853	$52,264	$113,117	$17,650,409
137	$60,673	$52,444	$113,117	$17,597,965
138	$60,493	$52,624	$113,117	$17,545,341
139	$60,312	$52,805	$113,117	$17,492,536
140	$60,131	$52,987	$113,117	$17,439,549
141	$59,948	$53,169	$113,117	$17,386,380
142	$59,766	$53,352	$113,117	$17,333,029
143	$59,582	$53,535	$113,117	$17,279,494
144	$59,398	$53,719	$113,117	$17,225,775

第12年供款共

$1,357,407

第12年利息

$724,787

第12年共還本金

$632,620

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$59,214	$53,904	$113,117	$17,171,871
146	$59,028	$54,089	$113,117	$17,117,782
147	$58,842	$54,275	$113,117	$17,063,507
148	$58,656	$54,461	$113,117	$17,009,046
149	$58,469	$54,649	$113,117	$16,954,397
150	$58,281	$54,837	$113,117	$16,899,561
151	$58,092	$55,025	$113,117	$16,844,536
152	$57,903	$55,214	$113,117	$16,789,322
153	$57,713	$55,404	$113,117	$16,733,918
154	$57,523	$55,594	$113,117	$16,678,323
155	$57,332	$55,786	$113,117	$16,622,538
156	$57,140	$55,977	$113,117	$16,566,561

第13年供款共

$1,357,407

第13年利息

$698,193

第13年共還本金

$659,214

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$56,948	$56,170	$113,117	$16,510,391
158	$56,754	$56,363	$113,117	$16,454,028
159	$56,561	$56,557	$113,117	$16,397,472
160	$56,366	$56,751	$113,117	$16,340,721
161	$56,171	$56,946	$113,117	$16,283,775
162	$55,975	$57,142	$113,117	$16,226,633
163	$55,779	$57,338	$113,117	$16,169,295
164	$55,582	$57,535	$113,117	$16,111,759
165	$55,384	$57,733	$113,117	$16,054,026
166	$55,186	$57,932	$113,117	$15,996,095
167	$54,987	$58,131	$113,117	$15,937,964
168	$54,787	$58,330	$113,117	$15,879,634

第14年供款共

$1,357,407

第14年利息

$670,480

第14年共還本金

$686,927

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$54,586	$58,531	$113,117	$15,821,103
170	$54,385	$58,732	$113,117	$15,762,370
171	$54,183	$58,934	$113,117	$15,703,436
172	$53,981	$59,137	$113,117	$15,644,300
173	$53,777	$59,340	$113,117	$15,584,960
174	$53,573	$59,544	$113,117	$15,525,416
175	$53,369	$59,749	$113,117	$15,465,667
176	$53,163	$59,954	$113,117	$15,405,713
177	$52,957	$60,160	$113,117	$15,345,553
178	$52,750	$60,367	$113,117	$15,285,186
179	$52,543	$60,574	$113,117	$15,224,612
180	$52,335	$60,783	$113,117	$15,163,829

第15年供款共

$1,357,407

第15年利息

$641,602

第15年共還本金

$715,805

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$52,126	$60,992	$113,117	$15,102,837
182	$51,916	$61,201	$113,117	$15,041,636
183	$51,706	$61,412	$113,117	$14,980,224
184	$51,495	$61,623	$113,117	$14,918,602
185	$51,283	$61,835	$113,117	$14,856,767
186	$51,070	$62,047	$113,117	$14,794,720
187	$50,857	$62,260	$113,117	$14,732,460
188	$50,643	$62,474	$113,117	$14,669,985
189	$50,428	$62,689	$113,117	$14,607,296
190	$50,213	$62,905	$113,117	$14,544,391
191	$49,996	$63,121	$113,117	$14,481,271
192	$49,779	$63,338	$113,117	$14,417,933

第16年供款共

$1,357,407

第16年利息

$611,511

第16年共還本金

$745,896

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$49,562	$63,556	$113,117	$14,354,377
194	$49,343	$63,774	$113,117	$14,290,603
195	$49,124	$63,993	$113,117	$14,226,610
196	$48,904	$64,213	$113,117	$14,162,396
197	$48,683	$64,434	$113,117	$14,097,962
198	$48,462	$64,656	$113,117	$14,033,307
199	$48,239	$64,878	$113,117	$13,968,429
200	$48,016	$65,101	$113,117	$13,903,328
201	$47,793	$65,325	$113,117	$13,838,004
202	$47,568	$65,549	$113,117	$13,772,455
203	$47,343	$65,774	$113,117	$13,706,680
204	$47,117	$66,001	$113,117	$13,640,680

第17年供款共

$1,357,407

第17年利息

$580,154

第17年共還本金

$777,253

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$46,890	$66,227	$113,117	$13,574,452
206	$46,662	$66,455	$113,117	$13,507,997
207	$46,434	$66,684	$113,117	$13,441,314
208	$46,205	$66,913	$113,117	$13,374,401
209	$45,975	$67,143	$113,117	$13,307,258
210	$45,744	$67,374	$113,117	$13,239,885
211	$45,512	$67,605	$113,117	$13,172,280
212	$45,280	$67,838	$113,117	$13,104,442
213	$45,047	$68,071	$113,117	$13,036,371
214	$44,813	$68,305	$113,117	$12,968,067
215	$44,578	$68,540	$113,117	$12,899,527
216	$44,342	$68,775	$113,117	$12,830,752

第18年供款共

$1,357,407

第18年利息

$547,479

第18年共還本金

$809,928

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$44,106	$69,012	$113,117	$12,761,740
218	$43,868	$69,249	$113,117	$12,692,492
219	$43,630	$69,487	$113,117	$12,623,005
220	$43,392	$69,726	$113,117	$12,553,279
221	$43,152	$69,965	$113,117	$12,483,314
222	$42,911	$70,206	$113,117	$12,413,108
223	$42,670	$70,447	$113,117	$12,342,661
224	$42,428	$70,689	$113,117	$12,271,971
225	$42,185	$70,932	$113,117	$12,201,039
226	$41,941	$71,176	$113,117	$12,129,863
227	$41,696	$71,421	$113,117	$12,058,442
228	$41,451	$71,666	$113,117	$11,986,776

第19年供款共

$1,357,407

第19年利息

$513,431

第19年共還本金

$843,976

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$41,205	$71,913	$113,117	$11,914,863
230	$40,957	$72,160	$113,117	$11,842,703
231	$40,709	$72,408	$113,117	$11,770,295
232	$40,460	$72,657	$113,117	$11,697,638
233	$40,211	$72,907	$113,117	$11,624,732
234	$39,960	$73,157	$113,117	$11,551,574
235	$39,709	$73,409	$113,117	$11,478,166
236	$39,456	$73,661	$113,117	$11,404,505
237	$39,203	$73,914	$113,117	$11,330,590
238	$38,949	$74,168	$113,117	$11,256,422
239	$38,694	$74,423	$113,117	$11,181,999
240	$38,438	$74,679	$113,117	$11,107,320

第20年供款共

$1,357,407

第20年利息

$477,951

第20年共還本金

$879,456

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$38,181	$74,936	$113,117	$11,032,384
242	$37,924	$75,193	$113,117	$10,957,190
243	$37,665	$75,452	$113,117	$10,881,738
244	$37,406	$75,711	$113,117	$10,806,027
245	$37,146	$75,972	$113,117	$10,730,056
246	$36,885	$76,233	$113,117	$10,653,823
247	$36,623	$76,495	$113,117	$10,577,328
248	$36,360	$76,758	$113,117	$10,500,571
249	$36,096	$77,022	$113,117	$10,423,549
250	$35,831	$77,286	$113,117	$10,346,263
251	$35,565	$77,552	$113,117	$10,268,711
252	$35,299	$77,819	$113,117	$10,190,892

第21年供款共

$1,357,407

第21年利息

$440,980

第21年共還本金

$916,427

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$35,031	$78,086	$113,117	$10,112,806
254	$34,763	$78,354	$113,117	$10,034,452
255	$34,493	$78,624	$113,117	$9,955,828
256	$34,223	$78,894	$113,117	$9,876,934
257	$33,952	$79,165	$113,117	$9,797,768
258	$33,680	$79,437	$113,117	$9,718,331
259	$33,407	$79,710	$113,117	$9,638,621
260	$33,133	$79,984	$113,117	$9,558,636
261	$32,858	$80,259	$113,117	$9,478,377
262	$32,582	$80,535	$113,117	$9,397,841
263	$32,305	$80,812	$113,117	$9,317,029
264	$32,027	$81,090	$113,117	$9,235,939

第22年供款共

$1,357,407

第22年利息

$402,454

第22年共還本金

$954,953

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$31,749	$81,369	$113,117	$9,154,570
266	$31,469	$81,648	$113,117	$9,072,922
267	$31,188	$81,929	$113,117	$8,990,993
268	$30,907	$82,211	$113,117	$8,908,782
269	$30,624	$82,493	$113,117	$8,826,289
270	$30,340	$82,777	$113,117	$8,743,512
271	$30,056	$83,061	$113,117	$8,660,451
272	$29,770	$83,347	$113,117	$8,577,104
273	$29,484	$83,633	$113,117	$8,493,470
274	$29,196	$83,921	$113,117	$8,409,549
275	$28,908	$84,209	$113,117	$8,325,340
276	$28,618	$84,499	$113,117	$8,240,841

第23年供款共

$1,357,407

第23年利息

$362,309

第23年共還本金

$995,098

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$28,328	$84,789	$113,117	$8,156,052
278	$28,036	$85,081	$113,117	$8,070,971
279	$27,744	$85,373	$113,117	$7,985,598
280	$27,450	$85,667	$113,117	$7,899,931
281	$27,156	$85,961	$113,117	$7,813,970
282	$26,861	$86,257	$113,117	$7,727,713
283	$26,564	$86,553	$113,117	$7,641,160
284	$26,266	$86,851	$113,117	$7,554,309
285	$25,968	$87,149	$113,117	$7,467,159
286	$25,668	$87,449	$113,117	$7,379,711
287	$25,368	$87,749	$113,117	$7,291,961
288	$25,066	$88,051	$113,117	$7,203,910

第24年供款共

$1,357,407

第24年利息

$320,476

第24年共還本金

$1,036,931

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$24,763	$88,354	$113,117	$7,115,556
290	$24,460	$88,658	$113,117	$7,026,899
291	$24,155	$88,962	$113,117	$6,937,936
292	$23,849	$89,268	$113,117	$6,848,668
293	$23,542	$89,575	$113,117	$6,759,093
294	$23,234	$89,883	$113,117	$6,669,210
295	$22,925	$90,192	$113,117	$6,579,019
296	$22,615	$90,502	$113,117	$6,488,517
297	$22,304	$90,813	$113,117	$6,397,704
298	$21,992	$91,125	$113,117	$6,306,579
299	$21,679	$91,438	$113,117	$6,215,140
300	$21,365	$91,753	$113,117	$6,123,388

第25年供款共

$1,357,407

第25年利息

$276,885

第25年共還本金

$1,080,522

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$21,049	$92,068	$113,117	$6,031,319
302	$20,733	$92,385	$113,117	$5,938,935
303	$20,415	$92,702	$113,117	$5,846,233
304	$20,096	$93,021	$113,117	$5,753,212
305	$19,777	$93,341	$113,117	$5,659,871
306	$19,456	$93,661	$113,117	$5,566,210
307	$19,134	$93,983	$113,117	$5,472,226
308	$18,811	$94,306	$113,117	$5,377,920
309	$18,487	$94,631	$113,117	$5,283,289
310	$18,161	$94,956	$113,117	$5,188,333
311	$17,835	$95,282	$113,117	$5,093,051
312	$17,507	$95,610	$113,117	$4,997,441

第26年供款共

$1,357,407

第26年利息

$231,461

第26年共還本金

$1,125,946

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$17,179	$95,939	$113,117	$4,901,503
314	$16,849	$96,268	$113,117	$4,805,234
315	$16,518	$96,599	$113,117	$4,708,635
316	$16,186	$96,931	$113,117	$4,611,704
317	$15,853	$97,265	$113,117	$4,514,439
318	$15,518	$97,599	$113,117	$4,416,840
319	$15,183	$97,934	$113,117	$4,318,906
320	$14,846	$98,271	$113,117	$4,220,635
321	$14,508	$98,609	$113,117	$4,122,026
322	$14,169	$98,948	$113,117	$4,023,078
323	$13,829	$99,288	$113,117	$3,923,790
324	$13,488	$99,629	$113,117	$3,824,161

第27年供款共

$1,357,407

第27年利息

$184,127

第27年共還本金

$1,173,280

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$13,146	$99,972	$113,117	$3,724,190
326	$12,802	$100,315	$113,117	$3,623,874
327	$12,457	$100,660	$113,117	$3,523,214
328	$12,111	$101,006	$113,117	$3,422,208
329	$11,764	$101,353	$113,117	$3,320,854
330	$11,415	$101,702	$113,117	$3,219,153
331	$11,066	$102,051	$113,117	$3,117,101
332	$10,715	$102,402	$113,117	$3,014,699
333	$10,363	$102,754	$113,117	$2,911,945
334	$10,010	$103,107	$113,117	$2,808,837
335	$9,655	$103,462	$113,117	$2,705,375
336	$9,300	$103,818	$113,117	$2,601,558

第28年供款共

$1,357,407

第28年利息

$134,804

第28年共還本金

$1,222,603

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,943	$104,174	$113,117	$2,497,384
338	$8,585	$104,532	$113,117	$2,392,851
339	$8,225	$104,892	$113,117	$2,287,959
340	$7,865	$105,252	$113,117	$2,182,707
341	$7,503	$105,614	$113,117	$2,077,093
342	$7,140	$105,977	$113,117	$1,971,115
343	$6,776	$106,342	$113,117	$1,864,774
344	$6,410	$106,707	$113,117	$1,758,067
345	$6,043	$107,074	$113,117	$1,650,993
346	$5,675	$107,442	$113,117	$1,543,551
347	$5,306	$107,811	$113,117	$1,435,740
348	$4,935	$108,182	$113,117	$1,327,558

第29年供款共

$1,357,407

第29年利息

$83,407

第29年共還本金

$1,274,000

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,563	$108,554	$113,117	$1,219,004
350	$4,190	$108,927	$113,117	$1,110,077
351	$3,816	$109,301	$113,117	$1,000,776
352	$3,440	$109,677	$113,117	$891,099
353	$3,063	$110,054	$113,117	$781,045
354	$2,685	$110,432	$113,117	$670,612
355	$2,305	$110,812	$113,117	$559,800
356	$1,924	$111,193	$113,117	$448,607
357	$1,542	$111,575	$113,117	$337,032
358	$1,159	$111,959	$113,117	$225,073
359	$774	$112,344	$113,117	$112,730
360	$388	$112,730	$113,117	$0

第30年供款共

$1,357,407

第30年利息

$29,849

第30年共還本金

$1,327,558

receipt_long 详细供款表 request_quote 支出一览 restart_alt 重置

分享

楼价

按揭成数

按揭保险费 info

全期置业总支出 HK$58,334,460

免责声明

笋盘推介

按揭保险费
info